Help - all-cash acquisition impact on equity value

Company A: EV = 100, market cap = 80, EBITDA = 10, net income = 4, EV/EBITDA = 10x, P/E = 20x
Company B: EV = 40, market cap = 40, EBITDA = 8, net income = 2, EV/EBITDA = 5x, P/E = 20x

Say company A acquires B using 100% cash. What are the combined EBITDA and P/E multiples?

I understand that combined EV/EBITDA is 10x, because A's new EV = 100 + 40 = 140 as it has 40 less in cash, so net debt increases by 40, since EV adds debt and subtracts cash, less cash means higher EV. So total combined EV = 180. Total EBITDA = 10 + 8 = 18, so combined EV/EBITDA = 10x still, same as A before.

But what I don't understand is why combined P/E is stated to be 20x still. This is how I calculated:
A's new market cap = 80 - 40 = 40. I reasoned that market cap includes cash (while EV excludes cash). So lower cash balance should mean lower market cap. Although the cash goes to B, but in an acquisition, what I understand is that the cash goes to the exiting shareholders not the company, so market cap of B = 40 still. Thus combined market cap = 80. Total net income is 6. So combined P/E = 80/6 = 13.3x.

This is different from the supposed answer, which states that market cap of A stays the same at 80, total market cap = 120, so combined P/E is 20x. But I don't understand why market cap of A stays the same?? Shouldn't there be some impact from the cash spent... Isn't cash supposed to be included in market cap, unless we are talking about excess cash??

Would appreciate any help!

 
Best Response

Velit nostrum eaque doloremque magni dolore et. Dicta officiis atque magnam reprehenderit sint illo sunt.

Autem aut et nam natus eaque. Ex nihil quaerat et distinctio. Est molestias sed autem voluptatem et est ex.

Corporis aut non sunt voluptatem occaecati quibusdam perferendis. Quo ut quos officia sed debitis exercitationem ex. Qui accusantium rem fugit vel dolore non facilis. Nisi optio aliquam est assumenda ut.

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
Secyh62's picture
Secyh62
99.0
5
GameTheory's picture
GameTheory
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
kanon's picture
kanon
98.9
9
DrApeman's picture
DrApeman
98.8
10
Linda Abraham's picture
Linda Abraham
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”